[EDARAN] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 101.09%
YoY- 110.29%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 153,471 94,593 36,281 48,724 38,123 42,043 49,652 20.68%
PBT 2,813 -2,448 -4,561 671 -3,441 -490 -7,033 -
Tax 4,453 -555 -499 -195 -4 27 27 134.08%
NP 7,266 -3,003 -5,060 476 -3,445 -463 -7,006 -
-
NP to SH 7,131 -854 -4,468 370 -3,596 -138 -5,917 -
-
Tax Rate -158.30% - - 29.06% - - - -
Total Cost 146,205 97,596 41,341 48,248 41,568 42,506 56,658 17.10%
-
Net Worth 29,768 29,427 27,759 31,373 30,701 34,440 34,624 -2.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 29,768 29,427 27,759 31,373 30,701 34,440 34,624 -2.48%
NOSH 60,000 60,000 57,905 57,777 57,840 57,815 57,920 0.58%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.73% -3.17% -13.95% 0.98% -9.04% -1.10% -14.11% -
ROE 23.95% -2.90% -16.10% 1.18% -11.71% -0.40% -17.09% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 265.04 163.36 62.66 84.33 65.91 72.72 85.73 20.68%
EPS 12.31 -1.47 -7.72 0.64 -6.22 -0.24 -10.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5141 0.5082 0.4794 0.543 0.5308 0.5957 0.5978 -2.48%
Adjusted Per Share Value based on latest NOSH - 57,777
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 264.61 163.09 62.55 84.01 65.73 72.49 85.61 20.68%
EPS 12.29 -1.47 -7.70 0.64 -6.20 -0.24 -10.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5133 0.5074 0.4786 0.5409 0.5293 0.5938 0.597 -2.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.72 0.22 0.265 0.34 0.41 0.26 0.31 -
P/RPS 0.27 0.13 0.42 0.40 0.62 0.36 0.36 -4.67%
P/EPS 5.85 -14.92 -3.43 53.09 -6.59 -108.93 -3.03 -
EY 17.10 -6.70 -29.12 1.88 -15.16 -0.92 -32.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.43 0.55 0.63 0.77 0.44 0.52 17.93%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 27/11/17 29/11/16 24/11/15 26/11/14 27/11/13 23/11/12 -
Price 0.615 0.485 0.215 0.30 0.305 0.25 0.28 -
P/RPS 0.23 0.30 0.34 0.36 0.46 0.34 0.33 -5.83%
P/EPS 4.99 -32.89 -2.79 46.85 -4.91 -104.74 -2.74 -
EY 20.02 -3.04 -35.89 2.13 -20.38 -0.95 -36.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.95 0.45 0.55 0.57 0.42 0.47 16.90%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment